{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/098660","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"098660","name":"에스티오","market":"KOSDAQ","sector":"봉제의복 제조업","lastPrice":1652,"marketCap":20651612352,"sharesOutstanding":12500976,"asOf":"2026-09-26T15:09:35.441Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.92,"psr":0.29,"evEbitda":87.53,"ev":31853623683,"fcff":4972614854,"fcffYield":0.1561,"roe":-0.1919,"revenueGrowth":{"y1":0.0181,"y3":-0.0077,"y5":0.0088},"operatingIncomeGrowth":{"y1":-3.7448,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:42.658Z"},"price":{"high52w":2010,"low52w":1287,"fromHigh":-0.1781,"returns":[{"label":"1개월","value":-0.0282},{"label":"3개월","value":0.0509},{"label":"6개월","value":0.0325},{"label":"1년","value":-0.1715},{"label":"3년","value":-0.3559},{"label":"5년","value":-0.3754}]},"dividends":[{"fiscalYear":2024,"dps":40,"yieldPct":1.42,"payoutPct":null},{"fiscalYear":2023,"dps":110,"yieldPct":4.75,"payoutPct":66.1},{"fiscalYear":2022,"dps":110,"yieldPct":4.4,"payoutPct":83.4},{"fiscalYear":2021,"dps":110,"yieldPct":4.37,"payoutPct":396},{"fiscalYear":2020,"dps":110,"yieldPct":5.2,"payoutPct":-49.4},{"fiscalYear":2019,"dps":120,"yieldPct":5.19,"payoutPct":44.5},{"fiscalYear":2018,"dps":140,"yieldPct":5.19,"payoutPct":-383.8},{"fiscalYear":2017,"dps":20,"yieldPct":0.68,"payoutPct":-119.1}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":88321594616,"operatingIncome":536677643,"netIncome":-295167753,"controllingNetIncome":null,"ebitda":2598428520,"fcff":8546559479,"cfo":9384802824,"capex":1515043933,"totalAssets":68589038977,"totalLiabilities":35609215613,"totalEquity":32979823364,"cash":8982292376,"totalDebt":16777677387},{"fiscalYear":2019,"statement":"연결","revenue":85144201983,"operatingIncome":5351881126,"netIncome":3273992500,"controllingNetIncome":null,"ebitda":null,"fcff":-3608915053,"cfo":-3167689485,"capex":1425048234,"totalAssets":68168877844,"totalLiabilities":33043432185,"totalEquity":35125445659,"cash":276939899,"totalDebt":22824543052},{"fiscalYear":2020,"statement":"연결","revenue":68427471307,"operatingIncome":-1100305688,"netIncome":-2701845194,"controllingNetIncome":null,"ebitda":5703025173,"fcff":1460131873,"cfo":1888993120,"capex":1353442721,"totalAssets":66059957700,"totalLiabilities":35636667480,"totalEquity":30423290220,"cash":442251937,"totalDebt":26539809854},{"fiscalYear":2021,"statement":"연결","revenue":64487015798,"operatingIncome":298784961,"netIncome":337119506,"controllingNetIncome":null,"ebitda":null,"fcff":12226215694,"cfo":12463900592,"capex":1223925000,"totalAssets":61670021477,"totalLiabilities":32329402827,"totalEquity":29340618650,"cash":2130496152,"totalDebt":20331576332},{"fiscalYear":2022,"statement":"연결","revenue":73162090467,"operatingIncome":3046585148,"netIncome":1601513030,"controllingNetIncome":null,"ebitda":null,"fcff":2785510094,"cfo":4121464246,"capex":2058867120,"totalAssets":60415783274,"totalLiabilities":30500122013,"totalEquity":29915661261,"cash":943011846,"totalDebt":20933608340},{"fiscalYear":2023,"statement":"연결","revenue":74045039700,"operatingIncome":3549717637,"netIncome":2020447127,"controllingNetIncome":null,"ebitda":null,"fcff":2765140461,"cfo":4950755571,"capex":3368669686,"totalAssets":67797202151,"totalLiabilities":37545371670,"totalEquity":30251830481,"cash":948321567,"totalDebt":11048499077},{"fiscalYear":2024,"statement":"연결","revenue":70218195733,"operatingIncome":512098773,"netIncome":-996347606,"controllingNetIncome":null,"ebitda":1965825650,"fcff":193112144,"cfo":1565805438,"capex":2291171000,"totalAssets":73979103060,"totalLiabilities":46402395655,"totalEquity":27576707405,"cash":1716299990,"totalDebt":11805180731},{"fiscalYear":2025,"statement":"연결","revenue":71491064624,"operatingIncome":-1405598807,"netIncome":-4795958757,"controllingNetIncome":-4795958757,"ebitda":363928068,"fcff":4972614854,"cfo":5597224447,"capex":1709521091,"totalAssets":71995272176,"totalLiabilities":49594625625,"totalEquity":22400646551,"cash":869172648,"totalDebt":12071183979}],"quarterly":[{"stockCode":"098660","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":13322597096,"operatingIncome":-2240401119,"netIncome":-2686559755,"prevYearRevenue":12746997757,"prevYearOperatingIncome":-1569707224,"prevYearNetIncome":-1919724211,"source":"11014","updatedAt":"2026-08-26T22:34:47.171Z"},{"stockCode":"098660","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":22304019021,"operatingIncome":1060831362,"netIncome":-1184047827,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:47.173Z"},{"stockCode":"098660","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":15919246050,"operatingIncome":-720764131,"netIncome":-1230673631,"prevYearRevenue":15988809083,"prevYearOperatingIncome":-664684632,"prevYearNetIncome":-1092973352,"source":"11013","updatedAt":"2026-08-26T22:34:46.636Z"},{"stockCode":"098660","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":19951639954,"operatingIncome":309757333,"netIncome":-230878191,"prevYearRevenue":19875639424,"prevYearOperatingIncome":438655582,"prevYearNetIncome":167622177,"source":"11012","updatedAt":"2026-08-26T22:34:46.867Z"}]}